[FIHB] QoQ Annualized Quarter Result on 30-Sep-2020 [#1]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- -37.9%
YoY- -47.02%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 116,104 121,138 100,114 85,968 116,213 147,136 178,166 -24.85%
PBT 8,928 9,174 7,160 4,588 6,701 10,552 11,272 -14.40%
Tax -3,469 -3,360 -2,184 -1,704 -1,718 -3,296 -3,518 -0.93%
NP 5,459 5,814 4,976 2,884 4,983 7,256 7,754 -20.87%
-
NP to SH 5,470 5,830 5,002 2,912 4,689 6,721 7,318 -17.65%
-
Tax Rate 38.86% 36.63% 30.50% 37.14% 25.64% 31.24% 31.21% -
Total Cost 110,645 115,324 95,138 83,084 111,230 139,880 170,412 -25.03%
-
Net Worth 110,434 109,161 109,709 107,897 104,439 105,447 104,891 3.49%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 110,434 109,161 109,709 107,897 104,439 105,447 104,891 3.49%
NOSH 120,110 119,815 116,112 116,112 109,523 109,000 109,000 6.69%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 4.70% 4.80% 4.97% 3.35% 4.29% 4.93% 4.35% -
ROE 4.95% 5.34% 4.56% 2.70% 4.49% 6.37% 6.98% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 99.86 104.86 87.51 75.17 108.52 137.65 167.43 -29.16%
EPS 4.70 5.05 4.38 2.56 4.38 6.29 6.88 -22.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9498 0.9449 0.959 0.9435 0.9753 0.9865 0.9857 -2.44%
Adjusted Per Share Value based on latest NOSH - 116,112
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 80.09 83.57 69.06 59.30 80.17 101.50 122.91 -24.85%
EPS 3.77 4.02 3.45 2.01 3.23 4.64 5.05 -17.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7618 0.7531 0.7568 0.7443 0.7205 0.7274 0.7236 3.49%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.515 0.53 0.45 0.385 0.445 0.15 0.32 -
P/RPS 0.52 0.51 0.51 0.51 0.41 0.11 0.19 95.77%
P/EPS 10.95 10.50 10.29 15.12 10.16 2.39 4.65 77.09%
EY 9.13 9.52 9.72 6.61 9.84 41.92 21.49 -43.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.56 0.47 0.41 0.46 0.15 0.32 41.78%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 28/09/21 27/05/21 25/02/21 25/11/20 27/08/20 29/06/20 27/02/20 -
Price 0.625 0.53 0.65 0.445 0.425 0.44 0.275 -
P/RPS 0.63 0.51 0.74 0.59 0.39 0.32 0.16 149.56%
P/EPS 13.29 10.50 14.87 17.48 9.71 7.00 4.00 122.82%
EY 7.53 9.52 6.73 5.72 10.30 14.29 25.01 -55.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.56 0.68 0.47 0.44 0.45 0.28 77.20%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment